[AWANTEC] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 38.6%
YoY- 10.87%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 88,971 53,441 26,197 110,106 85,874 50,529 27,062 120.94%
PBT 31,421 19,022 9,003 36,636 26,677 16,816 8,092 146.84%
Tax -67 0 0 629 210 -140 -70 -2.87%
NP 31,354 19,022 9,003 37,265 26,887 16,676 8,022 147.92%
-
NP to SH 31,354 19,022 9,003 37,265 26,887 16,676 8,022 147.92%
-
Tax Rate 0.21% 0.00% 0.00% -1.72% -0.79% 0.83% 0.87% -
Total Cost 57,617 34,419 17,194 72,841 58,987 33,853 19,040 109.07%
-
Net Worth 91,487 85,763 81,225 79,790 75,974 70,157 73,406 15.79%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 19,802 12,094 5,503 22,011 154 87 4,395 172.54%
Div Payout % 63.16% 63.58% 61.12% 59.07% 0.57% 0.53% 54.79% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 91,487 85,763 81,225 79,790 75,974 70,157 73,406 15.79%
NOSH 220,028 219,907 220,122 220,112 220,024 220,000 219,780 0.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 35.24% 35.59% 34.37% 33.84% 31.31% 33.00% 29.64% -
ROE 34.27% 22.18% 11.08% 46.70% 35.39% 23.77% 10.93% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 40.44 24.30 11.90 50.02 39.03 22.97 12.31 120.82%
EPS 14.25 8.65 4.09 16.93 12.22 7.58 3.65 147.73%
DPS 9.00 5.50 2.50 10.00 0.07 0.04 2.00 172.31%
NAPS 0.4158 0.39 0.369 0.3625 0.3453 0.3189 0.334 15.70%
Adjusted Per Share Value based on latest NOSH - 219,872
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.98 7.20 3.53 14.83 11.57 6.81 3.64 121.10%
EPS 4.22 2.56 1.21 5.02 3.62 2.25 1.08 147.87%
DPS 2.67 1.63 0.74 2.96 0.02 0.01 0.59 173.34%
NAPS 0.1232 0.1155 0.1094 0.1075 0.1023 0.0945 0.0989 15.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.04 1.86 1.23 1.11 1.13 1.26 0.825 -
P/RPS 5.04 7.65 10.34 2.22 2.90 5.49 6.70 -17.27%
P/EPS 14.32 21.50 30.07 6.56 9.25 16.62 22.60 -26.20%
EY 6.99 4.65 3.33 15.25 10.81 6.02 4.42 35.70%
DY 4.41 2.96 2.03 9.01 0.06 0.03 2.42 49.13%
P/NAPS 4.91 4.77 3.33 3.06 3.27 3.95 2.47 58.03%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 27/08/13 22/05/13 20/02/13 14/11/12 14/08/12 28/05/12 -
Price 2.50 1.79 1.81 1.03 1.22 1.28 0.97 -
P/RPS 6.18 7.37 15.21 2.06 3.13 5.57 7.88 -14.94%
P/EPS 17.54 20.69 44.25 6.08 9.98 16.89 26.58 -24.18%
EY 5.70 4.83 2.26 16.44 10.02 5.92 3.76 31.93%
DY 3.60 3.07 1.38 9.71 0.06 0.03 2.06 45.03%
P/NAPS 6.01 4.59 4.91 2.84 3.53 4.01 2.90 62.47%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment